Property Info
- MLS TB8407035
- Unit No -
- Bedrooms 5
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 2217
- Foundation Slab
- Min Lease Slab
- HOA Fees $132.00
Interior Features
- Ceiling Fans(s)
- Eat-in Kitchen
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate7.3 | Gross Yield? | Annual Rent$36,000.00 | Property Taxes$8,146.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $36,000.00 $3,000.00 / mo | $180,000.00 $3,000.00 / mo | $360,000.00 $3,000.00 / mo | |||
| Estimated Expenses | $8,146.00 | $40,730.00 | $81,460.00 | |||
| Net Cash Flow | $27,854.00 | $139,270.00 | $278,540.00 | |||
| HOA Fees | $1,584.00 | $7,920.00 | $15,840.00 |